As of 2025-08-06, the Intrinsic Value of Digiworld Corp (DGW.VN) is 344.89 VND. This DGW.VN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 44.70 VND, the upside of Digiworld Corp is 671.60%.
The range of the Intrinsic Value is 209.70 - 965.31 VND
Based on its market price of 44.70 VND and our intrinsic valuation, Digiworld Corp (DGW.VN) is undervalued by 671.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 209.70 - 965.31 | 344.89 | 671.6% |
| DCF (Growth 10y) | 317.58 - 1,382.99 | 509.27 | 1039.3% |
| DCF (EBITDA 5y) | 103.23 - 178.30 | 129.16 | 188.9% |
| DCF (EBITDA 10y) | 177.07 - 287.97 | 216.43 | 384.2% |
| Fair Value | 62.34 - 62.34 | 62.34 | 39.45% |
| P/E | 35.65 - 62.35 | 47.13 | 5.4% |
| EV/EBITDA | (139.09) - 50.22 | (65.58) | -246.7% |
| EPV | 27.49 - 41.60 | 34.55 | -22.7% |
| DDM - Stable | 38.24 - 198.22 | 118.23 | 164.5% |
| DDM - Multi | 182.16 - 749.46 | 294.91 | 559.8% |
| Market Cap (mil) | 7,265,448.50 |
| Beta | 1.15 |
| Outstanding shares (mil) | 162,538.00 |
| Enterprise Value (mil) | 8,669,669.00 |
| Market risk premium | 9.50% |
| Cost of Equity | 7.36% |
| Cost of Debt | 6.40% |
| WACC | 6.78% |